[SEDANIA] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[SEDANIA] SEDANIA INNOVATOR BERHAD
Announcement Date
22-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 88.09%
YoY- 92.54%
Quarter Report
Latest QR
Upcoming QR
SEDANIA's Result
SEDANIA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 25,078 25,330 27,032 23,085 19,320 14,419 7,790 118.17%
PBT 1,750 1,860 1,313 162 -600 -1,870 -2,231 -
Tax -609 -590 -374 -265 -265 -265 99 -
NP 1,141 1,270 939 -103 -865 -2,135 -2,132 -
-
NP to SH 1,141 1,270 939 -103 -865 -2,135 -2,132 -
-
Tax Rate 34.80% 31.72% 28.48% 163.58% - - - -
Total Cost 23,937 24,060 26,093 23,188 20,185 16,554 9,922 79.97%
-
Net Worth 33,870 33,870 35,276 34,000 0 36,000 36,000 -3.98%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 19 19 39 19 19 31 -
Div Payout % - 1.57% 2.13% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 33,870 33,870 35,276 34,000 0 36,000 36,000 -3.98%
NOSH 225,806 225,806 225,806 200,000 200,000 200,000 200,000 8.43%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.55% 5.01% 3.47% -0.45% -4.48% -14.81% -27.37% -
ROE 3.37% 3.75% 2.66% -0.30% 0.00% -5.93% -5.92% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 11.11 11.22 12.26 11.54 9.66 7.21 3.90 101.08%
EPS 0.51 0.56 0.43 -0.05 -0.43 -1.07 -1.07 -
DPS 0.00 0.01 0.01 0.02 0.01 0.01 0.02 -
NAPS 0.15 0.15 0.16 0.17 0.00 0.18 0.18 -11.45%
Adjusted Per Share Value based on latest NOSH - 200,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.86 6.93 7.40 6.32 5.29 3.95 2.13 118.24%
EPS 0.31 0.35 0.26 -0.03 -0.24 -0.58 -0.58 -
DPS 0.00 0.01 0.01 0.01 0.01 0.01 0.01 -
NAPS 0.0927 0.0927 0.0966 0.0931 0.00 0.0985 0.0985 -3.96%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.275 0.325 0.33 0.305 0.315 0.29 0.23 -
P/RPS 2.48 2.90 2.69 2.64 3.26 4.02 5.91 -43.97%
P/EPS 54.42 57.79 77.48 -592.23 -72.83 -27.17 -21.58 -
EY 1.84 1.73 1.29 -0.17 -1.37 -3.68 -4.63 -
DY 0.00 0.03 0.03 0.07 0.03 0.03 0.07 -
P/NAPS 1.83 2.17 2.06 1.79 0.00 1.61 1.28 26.93%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 30/11/17 22/08/17 29/05/17 21/02/17 29/11/16 -
Price 0.24 0.34 0.35 0.34 0.305 0.295 0.26 -
P/RPS 2.16 3.03 2.85 2.95 3.16 4.09 6.68 -52.92%
P/EPS 47.50 60.45 82.18 -660.19 -70.52 -27.63 -24.39 -
EY 2.11 1.65 1.22 -0.15 -1.42 -3.62 -4.10 -
DY 0.00 0.03 0.03 0.06 0.03 0.03 0.06 -
P/NAPS 1.60 2.27 2.19 2.00 0.00 1.64 1.44 7.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment